|
Cash & Equivalents
|
0.23B | 0.25B | 0.24B | 0.26B | 0.23B | 0.25B | 0.30B | 0.39B | 0.35B | 0.34B | 0.27B | 0.22B | 0.26B | 0.32B | 0.41B | 0.51B | 0.56B | 1.17B | 1.31B | 1.75B | 1.64B | 3.67B | 2.03B | 2.11B | 1.99B | 1.31B | 1.46B | 1.61B | 1.12B | 1.18B | 1.20B | 1.60B | 1.45B | 1.06B | 1.38B | 1.54B | 1.61B | 1.31B | 1.18B | 1.25B |
|
Cash & Current Investments
|
0.23B | 0.25B | 0.24B | 0.26B | 0.23B | 0.25B | 0.30B | 0.39B | 0.35B | 0.34B | 0.27B | 0.22B | 0.26B | 0.32B | 0.41B | 0.51B | 0.56B | 1.17B | 1.31B | 1.75B | 1.64B | 3.67B | 2.03B | 2.11B | 1.99B | 1.31B | 1.46B | 1.61B | 1.12B | 1.18B | 1.20B | 1.60B | 1.45B | 1.06B | 1.38B | 1.54B | 1.61B | 1.31B | 1.18B | 1.25B |
|
Receivables - Net
|
| | | 0.44B | | 0.48B | 0.53B | 0.54B | 0.54B | 0.50B | 0.53B | 0.53B | 0.51B | 0.50B | 0.46B | 0.46B | 1.03B | 0.92B | 0.93B | 0.86B | 0.98B | 0.94B | 0.93B | 0.95B | 1.01B | 1.02B | 1.03B | 1.12B | 1.24B | 1.22B | 1.22B | 1.23B | 1.25B | 1.30B | 1.34B | 1.34B | 1.35B | 1.39B | 1.43B | 1.52B |
|
Receivables - Other
|
| | | | | | | | 0.00B | 0.01B | 0.01B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.05B | 0.05B | 0.05B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.07B | 0.06B | 0.07B | 0.07B | 0.04B | 0.05B | 0.06B | 0.09B | 0.09B | 0.12B | 0.13B | 0.11B | 0.12B | 0.12B | 0.13B | 0.16B |
|
Receivables
|
| | | 0.44B | | 0.48B | 0.53B | 0.54B | 0.55B | 0.50B | 0.54B | 0.55B | 0.53B | 0.52B | 0.49B | 0.49B | 1.08B | 0.98B | 0.99B | 0.92B | 1.03B | 0.99B | 0.99B | 1.01B | 1.08B | 1.08B | 1.10B | 1.19B | 1.29B | 1.27B | 1.27B | 1.32B | 1.34B | 1.43B | 1.48B | 1.45B | 1.46B | 1.51B | 1.56B | 1.68B |
|
Inventory
|
| | | 0.44B | | 0.49B | 0.51B | 0.49B | 0.57B | 0.56B | 0.55B | 0.52B | 0.56B | 0.56B | 0.54B | 0.50B | 1.09B | 1.03B | 1.01B | 0.72B | 0.83B | 0.80B | 0.86B | 0.85B | 0.95B | 1.01B | 1.01B | 1.03B | 1.12B | 1.10B | 1.08B | 1.00B | 1.05B | 1.16B | 1.16B | 1.05B | 1.13B | 1.21B | 1.26B | 1.17B |
|
Prepaid Assets
|
| | | 0.05B | | 0.06B | 0.06B | 0.04B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.09B | 0.09B | 0.08B | 0.26B | 0.20B | 0.20B | 0.20B | 0.20B | 0.24B | 0.18B | 0.19B | 0.22B | 0.20B | 0.24B | 0.21B | 0.19B | 0.23B | 0.24B | 0.22B | 0.26B | 0.32B | 0.31B | 0.23B | 0.26B | 0.28B | 0.30B | 0.31B |
|
Current Assets
|
| | | 1.19B | | 1.27B | 1.40B | 1.46B | 1.51B | 1.45B | 1.41B | 1.33B | 1.40B | 1.46B | 1.49B | 1.54B | 2.93B | 3.33B | 3.46B | 3.86B | 4.15B | 5.71B | 4.03B | 4.11B | 4.19B | 3.55B | 3.74B | 3.97B | 3.67B | 3.73B | 3.73B | 4.05B | 4.01B | 3.84B | 4.19B | 4.16B | 4.35B | 4.19B | 4.16B | 4.25B |
|
Buildings
|
| | | 0.12B | | | | 0.14B | | | | 0.14B | | | | 0.15B | | | | 0.28B | | | | 0.30B | | | | 0.30B | | | | 0.34B | | | | 0.39B | | | | 0.44B |
|
Construction in Progress
|
| | | 0.05B | | | | 0.02B | | | | 0.03B | | | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.06B | | | | 0.08B | | | | 0.09B | | | | 0.12B |
|
Land & Improvements
|
| | | 0.03B | | | | 0.03B | | | | 0.04B | | | | 0.03B | | | | 0.05B | | | | 0.06B | | | | 0.06B | | | | 0.07B | | | | 0.06B | | | | 0.07B |
|
Property, Plant & Equipment (Net)
|
0.34B | | | 0.36B | | 0.36B | 0.35B | 0.36B | 0.37B | 0.35B | 0.35B | 0.36B | 0.35B | 0.35B | 0.33B | 0.33B | 0.83B | 0.83B | 0.81B | 0.61B | 0.71B | 0.61B | 0.62B | 0.65B | 0.64B | 0.61B | 0.59B | 0.62B | 0.65B | 0.65B | 0.69B | 0.71B | 0.74B | 0.83B | 0.85B | 0.84B | 0.85B | 0.88B | 0.91B | 0.93B |
|
Goodwill
|
1.19B | | | 1.15B | | 1.20B | 1.22B | 1.23B | 1.31B | 1.28B | 1.27B | 1.29B | 1.28B | 1.28B | 1.27B | 1.09B | 5.50B | 6.06B | 6.21B | 5.58B | 6.15B | 5.64B | 6.10B | 5.98B | 0.21B | 0.21B | 0.21B | 6.06B | 6.39B | 6.43B | 6.49B | 6.61B | 6.61B | 8.22B | 8.21B | 8.15B | 8.34B | 0.82B | 8.41B | 8.48B |
|
Intangibles
|
0.56B | | | 0.18B | | 1.96B | 1.99B | 0.04B | 2.06B | 2.02B | 2.01B | 2.05B | 2.05B | 2.05B | 2.03B | 1.25B | 6.46B | 5.81B | 4.78B | 3.80B | 4.50B | 3.73B | 3.70B | 3.91B | 3.82B | 3.68B | 3.53B | 3.58B | 3.74B | 3.66B | 3.67B | 3.61B | 3.59B | 4.48B | 4.45B | 4.37B | 4.36B | 4.33B | 4.32B | 4.24B |
|
Goodwill & Intangibles
|
1.75B | | | 1.33B | | 3.16B | 3.21B | 1.26B | 3.37B | 3.30B | 3.28B | 3.34B | 3.33B | 3.33B | 3.29B | 2.35B | 11.96B | 11.87B | 10.99B | 9.38B | 10.65B | 9.36B | 9.80B | 9.89B | 4.02B | 3.89B | 3.74B | 9.64B | 10.12B | 10.09B | 10.16B | 10.22B | 10.20B | 12.70B | 12.65B | 12.52B | 12.70B | 5.15B | 12.73B | 12.72B |
|
Long-Term Deferred Tax
|
| | | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.03B | 0.01B | 0.01B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.02B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B |
|
Other Non-Current Assets
|
| | | 0.14B | | 0.14B | 0.13B | 0.13B | 0.14B | 0.14B | 0.14B | 0.14B | 0.20B | 0.20B | 0.19B | 0.21B | 0.38B | 0.36B | 0.34B | 1.86B | 0.50B | 0.47B | 0.46B | 0.47B | 0.47B | 0.49B | 0.55B | 0.51B | 0.53B | 0.55B | 0.55B | 0.55B | 0.55B | 0.44B | 0.48B | 0.46B | 0.45B | 0.35B | 0.36B | 0.36B |
|
Non-Current Assets
|
| | | 3.13B | | 3.16B | 3.15B | 3.16B | 3.26B | 3.16B | 3.11B | 3.16B | 3.17B | 3.13B | 3.06B | 3.08B | 12.43B | 12.11B | 12.15B | 12.20B | 11.71B | 10.46B | 10.89B | 11.04B | 10.92B | 10.67B | 10.48B | 10.80B | 11.32B | 11.30B | 11.42B | 11.51B | 14.00B | 14.00B | 14.02B | 13.85B | 14.03B | 13.87B | 14.03B | 14.05B |
|
Assets
|
4.46B | | | 4.32B | | 4.42B | 4.55B | 4.62B | 4.78B | 4.60B | 4.52B | 4.49B | 4.57B | 4.59B | 4.55B | 4.63B | 15.36B | 15.43B | 15.61B | 16.06B | 15.86B | 16.18B | 14.92B | 15.15B | 15.10B | 14.22B | 14.23B | 14.77B | 14.99B | 15.03B | 15.15B | 15.56B | 18.01B | 17.84B | 18.21B | 18.01B | 18.38B | 18.06B | 18.19B | 18.30B |
|
Accounts Payables
|
| | | 0.21B | | 0.25B | 0.26B | 0.27B | 0.28B | 0.31B | 0.32B | 0.34B | 0.34B | 0.33B | 0.34B | 0.32B | 0.76B | 0.68B | 0.62B | 0.54B | 0.67B | 0.66B | 0.63B | 0.67B | 0.70B | 0.70B | 0.70B | 0.78B | 0.73B | 0.67B | 0.66B | 0.80B | 0.69B | 0.75B | 0.74B | 0.84B | 0.78B | 0.83B | 0.83B | 1.00B |
|
Payables
|
| | | 0.21B | | 0.25B | 0.26B | 0.27B | 0.28B | 0.31B | 0.32B | 0.34B | 0.34B | 0.33B | 0.34B | 0.32B | 0.76B | 0.68B | 0.62B | 0.54B | 0.67B | 0.66B | 0.63B | 0.67B | 0.70B | 0.70B | 0.70B | 0.78B | 0.73B | 0.67B | 0.66B | 0.80B | 0.69B | 0.75B | 0.74B | 0.84B | 0.78B | 0.83B | 0.83B | 1.00B |
|
Accumulated Expenses
|
| | | 0.26B | | 0.25B | 0.27B | 0.27B | 0.31B | 0.25B | 0.26B | 0.25B | 0.27B | 0.25B | 0.25B | 0.24B | 0.59B | 0.75B | 0.76B | 0.71B | 0.75B | 1.05B | 0.93B | 0.74B | 0.70B | 0.72B | 0.79B | 0.86B | 0.94B | 0.92B | 0.96B | 1.00B | 1.00B | 1.01B | 1.03B | 0.97B | 1.04B | 1.00B | 1.09B | 1.07B |
|
Other Accumulated Expenses
|
| | | 0.06B | | 0.06B | 0.06B | 0.07B | 0.06B | 0.06B | 0.05B | 0.06B | 0.06B | 0.06B | 0.07B | 0.06B | 0.15B | 0.14B | | | | | | | | | | | | | | | | | | | | | | |
|
Short term Debt
|
| | | 0.02B | | 0.01B | 0.02B | 0.02B | 0.02B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.01B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.04B | 0.03B | 0.03B | 0.04B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B |
|
Current Leases
|
| | | | | | | | | | | | | | | 0.02B | 0.05B | 0.04B | | | | | | | | | | | | | | | | | | | | | | |
|
Current Taxes
|
| | | 0.04B | | 0.03B | 0.04B | 0.03B | 0.05B | 0.02B | 0.02B | 0.02B | 0.03B | 0.02B | 0.02B | 0.02B | 0.02B | 0.17B | | | | | | | | | | | | | | | | | | | | | | |
|
Current Deferred Revenue
|
| | | | | | | 0.04B | | 0.08B | 0.09B | 0.07B | 0.06B | 0.06B | 0.06B | 0.05B | 0.16B | 0.16B | | | | | | | | | | | | | | | | | | | | | | |
|
Total Current Liabilities
|
| | | 0.50B | | 0.50B | 0.56B | 0.56B | 0.61B | 0.57B | 0.59B | 0.60B | 0.62B | 0.59B | 0.60B | 0.57B | 1.39B | 1.48B | 1.43B | 1.50B | 1.54B | 1.82B | 1.63B | 1.47B | 1.45B | 1.46B | 1.52B | 1.67B | 1.70B | 1.62B | 1.65B | 1.83B | 1.72B | 1.76B | 1.78B | 1.82B | 1.83B | 1.83B | 1.93B | 2.07B |
|
Non-Current Debt
|
| | | 2.75B | | 1.98B | 2.01B | 2.02B | 2.03B | 1.90B | 1.75B | 1.66B | 1.62B | 1.62B | 1.59B | 1.60B | 3.43B | 3.82B | 3.84B | 3.86B | 3.82B | 3.82B | 3.42B | 3.40B | 3.38B | 2.73B | 2.72B | 2.72B | 2.71B | 2.70B | 2.70B | 2.69B | 2.69B | 4.75B | 4.78B | 4.75B | 4.77B | 4.78B | 4.79B | 4.78B |
|
Pension
|
| | | 0.12B | | 0.13B | 0.13B | 0.10B | 0.10B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.09B | 0.10B | 0.27B | 0.27B | 0.28B | 0.27B | 0.27B | 0.26B | 0.25B | 0.20B | 0.19B | 0.18B | 0.18B | 0.15B | 0.15B | 0.15B | 0.14B | 0.15B | 0.15B | 0.15B | 0.15B | 0.14B | 0.14B | 0.15B | 0.14B | 0.13B |
|
Minority Interest
|
| | | 0.01B | | | | | | | | | | | | | 0.07B | 0.07B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B | 0.06B | 0.06B | 0.07B | 0.07B | 0.06B | 0.06B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.07B | 0.06B |
|
Liabilities from Discontinued Operations
|
| | | | | | | | | | | | | | | | | | | 0.21B | 0.07B | 0.07B | 0.03B | 0.02B | 0.01B | 0.01B | | | | | | | | | | | | | | |
|
Non-Current Deferred Tax Liability
|
| | | 0.49B | | 0.42B | 0.41B | 0.24B | 0.25B | 0.26B | 0.28B | 0.27B | 0.26B | 0.27B | 0.27B | 0.32B | 1.11B | 0.91B | 0.91B | 0.91B | 0.87B | 0.62B | 0.60B | 0.89B | 0.71B | 0.68B | 0.67B | 0.79B | 0.68B | 0.66B | 0.63B | 0.77B | 0.62B | 0.84B | 0.80B | 0.91B | 0.76B | 0.67B | 0.69B | 0.88B |
|
Other Non-Current Liabilities
|
| | | 0.18B | | 0.19B | 0.18B | 0.23B | 0.21B | 0.21B | 0.19B | 0.19B | 0.23B | 0.23B | 0.21B | 0.23B | 0.41B | 0.31B | 0.34B | 0.34B | 0.34B | 0.30B | 0.30B | 0.31B | 0.31B | 0.32B | 0.32B | 0.36B | 0.38B | 0.42B | 0.41B | 0.43B | 0.42B | 0.31B | 0.36B | 0.29B | 0.33B | 0.47B | 0.46B | 0.46B |
|
Total Non-Current Liabilities
|
| | | 3.86B | | 3.03B | 3.11B | 2.92B | 2.99B | 2.83B | 2.70B | 2.62B | 2.59B | 2.58B | 2.55B | 2.53B | 6.20B | 6.48B | 6.44B | 6.53B | 6.50B | 6.53B | 5.90B | 5.77B | 5.73B | 5.05B | 5.09B | 5.15B | 5.23B | 5.13B | 5.13B | 5.28B | 5.19B | 7.50B | 7.51B | 7.47B | 7.50B | 7.43B | 7.54B | 7.68B |
|
Total Liabilities
|
3.24B | -0.37B | 0.27B | 4.04B | 0.32B | 3.21B | 3.28B | 3.14B | 3.21B | 3.04B | 2.89B | 2.81B | 2.83B | 2.81B | 2.76B | 2.76B | 6.60B | 6.79B | 6.78B | 6.87B | 6.84B | 6.83B | 6.20B | 6.08B | 6.04B | 5.38B | 5.41B | 5.51B | 5.61B | 5.55B | 5.53B | 5.72B | 5.61B | 7.81B | 7.87B | 7.76B | 7.83B | 7.90B | 8.00B | 8.14B |
|
Total Debt
|
| | | 2.78B | | 1.98B | 2.03B | 2.04B | 2.06B | 1.91B | 1.76B | 1.67B | 1.63B | 1.63B | 1.60B | 1.61B | 3.46B | 3.86B | 3.88B | 3.90B | 3.86B | 3.86B | 3.46B | 3.44B | 3.42B | 2.76B | 2.75B | 2.75B | 2.74B | 2.73B | 2.73B | 2.72B | 2.72B | 4.76B | 4.79B | 4.76B | 4.77B | 4.78B | 4.79B | 4.78B |
|
Common Equity
|
1.22B | 0.37B | -0.27B | 0.27B | -0.32B | -0.28B | -0.25B | 1.48B | 1.57B | 1.57B | 1.62B | 1.68B | 1.74B | 1.79B | 1.79B | 1.87B | 8.76B | 8.64B | 8.83B | 9.19B | 9.03B | 9.35B | 8.72B | 9.07B | 9.06B | 8.84B | 8.81B | 9.26B | 9.38B | 9.48B | 9.62B | 9.85B | 9.92B | 10.02B | 10.33B | 10.25B | 10.55B | 10.16B | 10.19B | 10.15B |
|
Shareholder's Equity
|
1.22B | 0.37B | -0.27B | 0.27B | -0.32B | -0.28B | -0.25B | 1.48B | 1.57B | 1.57B | 1.62B | 1.68B | 1.74B | 1.79B | 1.79B | 1.87B | 8.76B | 8.64B | 8.83B | 9.19B | 9.03B | 9.35B | 8.72B | 9.07B | 9.06B | 8.84B | 8.81B | 9.26B | 9.38B | 9.48B | 9.62B | 9.85B | 9.92B | 10.02B | 10.33B | 10.25B | 10.55B | 10.16B | 10.19B | 10.15B |
|
Liabilities and Shareholders Equity
|
4.46B | | | 4.32B | | 4.42B | 4.55B | 4.62B | 4.78B | 4.60B | 4.52B | 4.49B | 4.57B | 4.59B | 4.55B | 4.63B | 15.36B | 15.43B | 15.61B | 16.06B | 15.86B | 16.18B | 14.92B | 15.15B | 15.10B | 14.22B | 14.23B | 14.77B | 14.99B | 15.03B | 15.15B | 15.56B | 18.01B | 17.84B | 18.21B | 18.01B | 18.38B | 18.06B | 18.19B | 18.30B |
|
Treasury Shares
|
| | | 0.00B | | 0.00B | 0.00B | 0.00B | | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.00B | 0.02B | | 0.02B | 0.02B | 0.02B | 0.01B | 0.02B | 0.02B | 0.02B | 0.00B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.03B | 0.04B | 0.04B |
|
Retained Earnings
|
| | | -0.60B | | -0.75B | -0.72B | -0.58B | -0.54B | -0.48B | -0.40B | -0.31B | -0.25B | -0.26B | -0.30B | -0.26B | -0.34B | -0.36B | -0.33B | -0.18B | -0.27B | -0.04B | 0.09B | 0.38B | 0.47B | 0.60B | 0.74B | 0.95B | 1.10B | 1.28B | 1.48B | 1.70B | 1.89B | 2.07B | 2.28B | 2.50B | 2.68B | 2.56B | 2.79B | 3.05B |